Company Valuation: Renasant Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,116 2,103 1,891 2,272 3,347 3,996 -
Change - -0.58% -10.1% 20.18% 47.27% 19.41% -
Enterprise Value (EV) 2,116 2,103 1,891 2,272 3,347 3,996 3,996
Change - -0.58% -10.1% 20.18% 47.27% 19.41% 0%
P/E 12.2x 12.7x 13.2x 10.9x 17x 11.6x 11x
PBR 0.96x 0.98x 0.82x 0.85x 0.86x 0.99x 0.92x
PEG - -2.33x -1x 0.4x -0.5x 0.1x 1.89x
Capitalization / Revenue 3.22x 3.31x 2.94x 3.13x 3.34x 3.53x 3.4x
EV / Revenue 0x 0x 0x 0x 0x 3.53x 3.4x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.01x 7.77x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.88 0.88 0.88 0.88 0.89 0.9486 0.98
Rate of return 2.32% 2.34% 2.61% 2.46% 2.53% 2.19% 2.26%
EPS 2 3.12 2.95 2.56 3.27 2.07 3.737 3.954
Distribution rate 28.2% 29.8% 34.4% 26.9% 43% 25.4% 24.8%
Net sales 1 657.7 636 643.4 726.2 1,003 1,133 1,177
EBITDA - - - - - - -
EBIT 1 210.4 236 233.4 210.5 382.1 499.1 514.6
Net income 1 175.9 166.1 144.7 195.5 181.3 346.3 354.4
Net Debt - - - - - - -
Reference price 2 37.95 37.59 33.68 35.75 35.22 43.31 43.31
Nbr of stocks (in thousands) 55,747 55,953 56,142 63,566 95,021 92,272 -
Announcement Date 25/01/22 24/01/23 23/01/24 28/01/25 27/01/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.59x - - 2.19% 4B
14.1x - - 1.77% 947B
13.3x - - 1.91% 436B
6.11x - - 5.07% 388B
12.7x - - 4.07% 354B
5.89x - - 5.18% 308B
18.64x - - 2.29% 292B
6.14x - - 5.09% 269B
12x - - 2.18% 264B
15.47x - - 2.56% 261B
Average 11.59x 3.23% 352.32B
Weighted average by Cap. 11.97x 3.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. RNST Stock
  4. Valuation Renasant Corporation